Attached files

file filename
8-K - 8-K - REALTY INCOME CORPa15-4527_18k.htm
EX-99.2 - EX-99.2 - REALTY INCOME CORPa15-4527_1ex99d2.htm

Exhibit 99.1

 

 

 

OPERATING RESULTS FOR FOURTH QUARTER

AND 2014 ANNOUNCED BY REALTY INCOME

 

 

SAN DIEGO, CALIFORNIA, February 17, 2015....Realty Income Corporation (Realty Income, NYSE: O), The Monthly Dividend Company®, today announced operating results for the fourth quarter ended December 31, 2014. Access to this document is available at www.realtyincome.com. All per share amounts presented in this press release are on a diluted per common share basis unless stated otherwise.

 

COMPANY HIGHLIGHTS:

 

For the quarter ended December 31, 2014 (as compared to the same quarterly period in 2013):

·                  Revenue increased 14.5% to $247.6 million as compared to $216.2 million

·                  Net income available to common stockholders per share was $0.32

·                  FFO available to common stockholders increased 15.3% to $143.7 million

·                  FFO per share increased 4.9% to $0.64

·                  AFFO available to common stockholders increased 15.7% to $145.4 million

·                  AFFO per share increased 4.8% to $0.65

·                  Same store rents increased 1.7%

·                  Portfolio occupancy increased to 98.4% from 98.2%

·                  Invested $158.0 million in 82 new properties and properties under development or expansion

·                  Increased the monthly dividend in December for the 78th time and for the 69th consecutive quarter

·                  Dividends paid per common share increased 0.5%

 

For the year ended December 31, 2014 (as compared to 2013):

·                  Revenue increased 19.6% to $933.5 million as compared to $780.2 million

·                  Net income available to common stockholders per share was $1.04

·                  FFO available to common stockholders increased 21.8% to $562.9 million

·                  FFO per share increased 7.1% to $2.58

·                  AFFO available to common stockholders increased 21.3% to $561.7 million

·                  AFFO per share increased 6.6% to $2.57

·                  Same store rents increased 1.5%

·                  Invested $1.4 billion in 506 new properties and properties under development or expansion

·                  Dividends paid per common share increased 2.1%

·                  Raised gross proceeds of $1.3 billion in permanent and long-term capital to fund real estate acquisitions

 

Event subsequent to December 31, 2014:

·                  Increased the annualized dividends paid per common share by 3.0% from $2.201 to $2.268 in January 2015

 

CEO Comments on Operating Results

“We are pleased to report excellent operating performance for the fourth quarter and for 2014 with AFFO per share increasing by 4.8% to $0.65 during the quarter, and 6.6% to $2.57 during the year,” said John P. Case, Realty Income’s Chief Executive Officer.  “This earnings growth allowed us to increase dividends paid per share by 2.1% in 2014, and another 3.0% this month.  Our company was recognized in January 2015 for its track record of outstanding, long-term dividend growth.  Realty Income was added to the exclusive S&P High Yield Dividend Aristocrats® index for increasing our dividend every year for 20 years.”

 

“During the year, we completed $1.4 billion in acquisitions, which makes this our second most acquisitive year in the company’s history.  These properties had an attractive initial average lease yield of 7.1% and weighted average remaining lease term of 12.8 years.  We continued to remain selective in our investment activity, acquiring 5.8% of the $24.3 billion of sourced acquisitions opportunities during the year.  We funded the 2014 investments by issuing $1.3 billion in permanent and long-term capital, of which more than half was equity. Additionally, as of February 13, 2015, we had approximately $1.12 billion available on our credit facility to fund future acquisitions. Given the healthy volume of acquisitions opportunities we are currently seeing, we are raising our acquisitions guidance for 2015 from $500 million - $800 million to $700 million - $1 billion.”

 

1



 

“Our existing portfolio of over 4,300 properties continues to perform well.  In 2014, we experienced one of our most active years for lease rollover.  We re-leased 203 properties with expiring leases to either existing or new tenants, recapturing 99.3% of expiring rent.  We realized same store rent increases of 1.7% for the fourth quarter and 1.5% for 2014.  We also sold 46 properties for $107 million realizing a 6.9% cap rate on the leased properties sold and an 11.6% unlevered internal rate of return on all properties sold.  Our proactive approach to portfolio management resulted in occupancy increasing to 98.4% at the end of 2014, the highest it’s been since 2007.”

 

Financial Results

Revenue

Revenue for the quarter ended December 31, 2014 increased 14.5% to $247.6 million, as compared to $216.2 million for the same quarter in 2013. Revenue for 2014 increased 19.6% to $933.5 million, as compared to $780.2 million for 2013.

 

Net Income Available to Common Stockholders

Net income available to common stockholders for the quarter ended December 31, 2014 was $71.0 million, as compared to $53.9 million for the same quarter in 2013. Net income per share for the quarter ended December 31, 2014 was $0.32, as compared to $0.26 for the same quarter in 2013.

 

Net income available to common stockholders for 2014 was $227.6 million, as compared to $203.6 million for 2013. Net income per share in 2014 was $1.04, as compared to $1.06 for 2013.

 

Net income available to common stockholders per share for 2014 was impacted by a $6.0 million non-cash redemption charge on the shares of the 6.75% Monthly Income Class E Cumulative Redeemable Preferred Stock, or Class E preferred stock, that were redeemed in October 2014, which represents $0.03 net income per share.  This charge is for the excess in redemption value over the carrying value of the Class E preferred stock and represents the original issuance cost that was paid in 2006.  Net income available to common stockholders for 2013 was impacted by an an unusually large gain on sale of real estate, which represented $0.18 per share.

 

The calculation to determine net income for a real estate company includes impairments and/or gains on property sales. Impairments and/or gains on property sales vary from quarter to quarter. This variance can significantly impact net income and period to period comparisons.

 

Funds From Operations (FFO) Available to Common Stockholders

FFO for the quarter ended December 31, 2014 increased 15.3% to $143.7 million, as compared to $124.6 million for the same quarter in 2013. FFO per share for the quarter ended December 31, 2014 increased 4.9% to $0.64, as compared to $0.61 for the same quarter in 2013.

 

FFO for 2014 increased 21.8% to $562.9 million, as compared to $462.0 million for the same period in 2013. FFO per share in 2014 increased 7.1% to $2.58, as compared to $2.41 for 2013.

 

FFO per share for 2014 was impacted by a $6.0 million non-cash redemption charge on the Class E preferred shares that were redeemed in October 2014, which represents $0.03 per share.

 

Adjusted Funds From Operations (AFFO) Available to Common Stockholders

AFFO for the quarter ended December 31, 2014 increased 15.7% to $145.4 million, as compared to $125.7 million for the same quarter in 2013. AFFO per share for the quarter ended December 31, 2014 increased 4.8% to $0.65, as compared to $0.62 for the same quarter in 2013.

 

AFFO for 2014 increased 21.3% to $561.7 million, as compared to $463.1 million for 2013. AFFO per share for 2014 increased 6.6% to $2.57, as compared to $2.41 for 2013.

 

The company considers FFO and AFFO to be appropriate supplemental measures of a Real Estate Investment Trust’s (REIT’s) operating performance. Realty Income defines FFO consistent with the National Association of Real Estate Investment Trust’s (NAREIT’s) definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, plus impairments of real estate, reduced by gains on sales of investment properties and extraordinary items. FFO for the quarter and year ended December 31, 2013 has also been normalized to add back merger-related costs for the acquisition of ARCT. AFFO further adjusts FFO for unique revenue and expense items, which the company believes are not as pertinent to the measurement of the company’s ongoing operating performance. See the reconciliation of net income available to common stockholders to FFO and AFFO on page six.

 

Dividend Information

In December 2014, Realty Income announced the 69th consecutive quarterly dividend increase, which is the 78th increase in the amount of the dividend since the company’s listing on the New York Stock Exchange in 1994. The annualized dividend amount as of December 31, 2014 was approximately $2.201 per share. The amount of monthly dividends paid per share increased 2.1% to $2.192 in 2014 compared to $2.147 per share in 2013. In addition, through December 31, 2014, the company has paid 533 consecutive monthly dividends and over $3.2 billion in total dividends since 1969. Realty Income has a dividend reinvestment and stock purchase program that can be accessed at www.realtyincome.com. The program is administered by Wells Fargo Shareowner Services.

 

2



 

Real Estate Portfolio Update

As of December 31, 2014, Realty Income’s portfolio of freestanding, single-tenant properties consisted of 4,327 properties located in 49 states and Puerto Rico, leased to 234 commercial tenants doing business in 47 industries. The properties are leased under long-term, net leases with a weighted average remaining lease term of approximately 10.2 years.

 

Portfolio Management Activities

The company’s portfolio of commercial real estate, owned primarily under 10- to 20-year net leases, continues to perform well and provide dependable lease revenue supporting the payment of monthly dividends. As of December 31, 2014, portfolio occupancy was 98.4% with 70 properties available for lease out of a total of 4,327 properties in the portfolio, as compared to 98.2% portfolio occupancy, or 70 properties available for lease, as of December 31, 2013.

 

Since September 30, 2014, when we reported 74 properties available for lease, we had 54 lease expirations, re-leased 50 properties and sold eight vacant properties.  Of the 50 properties re-leased during the fourth quarter of 2014, 40 properties were re-leased to existing tenants without vacancy, four were re-leased to new tenants without vacancy, and six were re-leased to a new tenant after a period of vacancy.  The annual new rent on these re-leases was $5.3 million, as compared to the previous rent of $5.4 million on these same properties.

 

Rent Increases

During the quarter ended December 31, 2014, same store rents on 2,728 properties under lease increased 1.7% to $129.9 million, as compared to $127.7 million for the same quarter in 2013. During 2014, same store rents on 2,728 properties under lease increased 1.5% to $513.4 million, as compared to $505.7 million for 2013.

 

Property Acquisitions

During the fourth quarter of 2014, Realty Income invested $158.0 million in 82 new properties and properties under development or expansion, located in 26 states. These properties are 100% leased with a weighted average lease term of approximately 14.6 years and an initial average lease yield of 7.1%. The tenants occupying the new properties operate in 19 industries, and the property types consist of 87.3% retail and 12.7% industrial and distribution, based on rental revenue.  Approximately 32% of the revenue generated from acquisitions during the fourth quarter of 2014 is from investment grade tenants.

 

During 2014, Realty Income invested approximately $1.4 billion in 506 new properties and properties under development or expansion. The new properties are located in 42 states and are 100% leased with a weighted average lease term of approximately 12.8 years and an initial average lease yield of 7.1%. The tenants occupying the new properties operate in 32 industries, and the property types consist of 85.7% retail, 6.6% industrial and distribution, 6.4% office, and 1.3% manufacturing, based on rental revenue. Approximately 66% of the revenue generated from the 2014 acquisitions is from investment grade tenants.

 

Realty Income maintains a $1.5 billion unsecured acquisition credit facility, which is used to fund property acquisitions in the near term. As of December 31, 2014, $1.28 billion was available on the credit facility to fund additional acquisitions.

 

Property Dispositions

During the quarter ended December 31, 2014, Realty Income sold 18 properties for $53.7 million, with a gain on sales of $25.3 million, as compared to 22 properties sold for $28.0 million, with a gain on sales of $14.3 million, during the same quarter in 2013.

 

During 2014, Realty Income sold 46 properties for $107.2 million, with a gain on sales of $42.1 million, as compared to 75 properties sold for $134.2 million, with a gain on sales of $64.7 million, during 2013.

 

Other Recent Activities

2015 Dividend Increase

In January 2015, Realty Income increased the amount of the annualized dividend by 3.0%.  The new dividend represents an annualized dividend of $2.268 per share, as compared to the prior annualized dividend amount of $2.201 per share.  The new monthly dividend amount of $0.189 was paid on February 17, 2015 to shareholders of record on February 2, 2015.

 

3



 

Redeemed All Outstanding Shares of 6.75% Monthly Income Class E Preferred Stock in October 2014

In October 2014, Realty Income redeemed all 8,800,000 outstanding shares of our Class E preferred stock.  The shares were redeemed at $25 per share (par), plus accrued and unpaid dividends to the redemption date of October 24, 2014.

 

Direct Stock Purchase and Dividend Reinvestment Plan Activities

During the fourth quarter of 2014, Realty Income issued 2,236,294 common shares via its Stock Plan, generating gross proceeds of approximately $101.9 million. For 2014, Realty Income issued 3,527,166 common shares via its Stock Plan, generating gross proceeds of approximately $158.5 million.

 

FFO and AFFO Commentary

Realty Income’s FFO and AFFO per share has historically tended to be stable and fairly predictable because of the long-term leases that are the primary source of the company’s revenue. There are, however, several factors that can cause FFO and AFFO per share to vary from levels that have been anticipated by the company. These factors include, but are not limited to, changes in interest rates and occupancy rates, periodically accessing the capital markets, the level and timing of property and entity acquisitions and dispositions, lease rollovers, the general real estate market, and the economy.

 

2015 Earnings Estimates

FFO per share for 2015 should range from $2.67 to $2.72 per share, an increase of 3.5% to 5.4% over 2014 FFO per share of $2.58. FFO per share for 2015 is based on a net income per share range of $0.97 to $1.02, plus estimated real estate depreciation of $1.77 per share, and reduced by potential estimated gains on sales of investment properties of $0.07 per share (in accordance with NAREIT’s definition of FFO).

 

AFFO per share for 2015 should range from $2.66 to $2.71 per share, an increase of 3.5% to 5.4% over the 2014 AFFO per share of $2.57. AFFO further adjusts FFO for unique revenue and expense items, which are not as pertinent to the measurement of the company’s ongoing operating performance.

 

Conference Call Information

In conjunction with Realty Income’s quarterly results, the company will host a conference call on February 18, 2015 at 11:30 a.m. PST to discuss the operating results.  To access the conference, dial (888) 505-4375.  When prompted, provide the access code: 1871553.  Shareholders may also access a telephone replay of the conference call by calling (888) 203-1112 and entering the access code: 1871553.  The telephone replay will be available through March 4, 2015.  A live webcast will be available in listen-only mode by clicking on the webcast link at www.realtyincome.com.  A replay of the conference call webcast will be available approximately two hours after the conclusion of the live broadcast.  The webcast replay will be available through March 4, 2015.  No access code is required for this replay.

 

About Realty Income

Realty Income is The Monthly Dividend Company®, a New York Stock Exchange real estate company dedicated to providing shareholders with dependable monthly income. As of December 31, 2014, the company had paid 533 consecutive monthly dividends throughout its 46-year operating history. The monthly income is supported by the cash flows from over 4,300 properties owned under long-term lease agreements with 234 leading regional and national commercial tenants. The company is an active buyer of net-leased properties nationwide. Additional information about the company can be obtained from the corporate website at www.realtyincome.com or www.twitter.com/realtyincome.

 

Forward-Looking Statements

Statements in this press release that are not strictly historical are “forward-looking” statements. Forward-looking statements involve known and unknown risks, which may cause the company’s actual future results to differ materially from expected results. These risks include, among others, general economic conditions, local real estate conditions, tenant financial health, the availability of capital to finance planned growth, continued volatility and uncertainty in the credit markets and broader financial markets, property acquisitions and the timing of these acquisitions, charges for property impairments, and the outcome of any legal proceedings to which the company is a party, as described in the company’s filings with the Securities and Exchange Commission. Consequently, forward-looking statements should be regarded solely as reflections of the company’s current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. The company undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made.

 

Investor Contact:

Jonathan Pong, CFA, CPA

Associate Vice President,

Capital Markets

(858) 284-5177

 

4



 

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share amounts)

 

 

 

Three Months

 

Three Months

 

Twelve Months

 

Twelve Months

 

 

 

Ended 12/31/14

 

Ended 12/31/13

 

Ended 12/31/14

 

Ended 12/31/13

 

REVENUE

 

(unaudited)

 

 

 

 

 

Rental

 

$

230,635

 

$

204,999

 

$

893,457

 

$

748,218

 

Tenant reimbursements

 

16,246

 

9,324

 

37,118

 

24,944

 

Other

 

692

 

1,840

 

2,930

 

7,047

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

247,573

 

216,163

 

933,505

 

780,209

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

96,537

 

85,293

 

374,661

 

306,769

 

Interest

 

59,120

 

50,775

 

216,366

 

181,442

 

General and administrative

 

15,586

 

16,525

 

51,085

 

56,881

 

Property (including reimbursable)

 

20,397

 

13,059

 

53,871

 

38,851

 

Income taxes

 

1,103

 

579

 

3,461

 

2,350

 

Provisions for impairment

 

1,450

 

-

 

4,126

 

290

 

Merger-related costs

 

-

 

138

 

-

 

13,013

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

194,193

 

166,369

 

703,570

 

599,596

 

 

 

 

 

 

 

 

 

 

 

Gain on sales of real estate

 

24,994

 

-

 

39,205

 

-

 

Income from continuing operations

 

78,374

 

49,794

 

269,140

 

180,613

 

Income (loss) from discontinued operations

 

(297

)

14,840

 

2,800

 

65,670

 

 

 

 

 

 

 

 

 

 

 

Net income

 

78,077

 

64,634

 

271,940

 

246,283

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(289

)

(298

)

(1,305

)

(719

)

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Company

 

77,788

 

64,336

 

270,635

 

245,564

 

Preferred stock dividends

 

(6,770

)

(10,482

)

(37,062

)

(41,930

)

Excess of redemption value over carrying value of preferred shares redeemed

 

-

 

-

 

 

(6,015

)

 

-

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

71,018

 

$

53,854

 

$

227,558

 

$

203,634

 

 

 

 

 

 

 

 

 

 

 

Funds from operations available to common stockholders (FFO)

 

$

143,706

 

$

124,630

 

$

562,889

 

$

462,030

 

Adjusted funds from operations available to common stockholders (AFFO)

 

$

145,394

 

$

125,700

 

$

561,661

 

$

463,139

 

 

 

 

 

 

 

 

 

 

 

Per share information for common stockholders:

 

 

 

 

 

 

 

 

 

Income from continuing operations, basic and diluted

 

$

0.32

 

$

0.19

 

$

1.03

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

Net income, basic and diluted

 

$

0.32

 

$

0.26

 

$

1.04

 

$

1.06

 

 

 

 

 

 

 

 

 

 

 

FFO, basic and diluted

 

$

0.64

 

$

0.61

 

$

2.58

 

$

2.41

 

 

 

 

 

 

 

 

 

 

 

AFFO:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.65

 

$

0.62

 

$

2.57

 

$

2.42

 

Diluted

 

$

0.65

 

$

0.62

 

$

2.57

 

$

2.41

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid per common share

 

$

0.549

 

$

0.546

 

$

2.192

 

$

2.147

 

 

5



 

FUNDS FROM OPERATIONS (FFO)

(dollars in thousands, except per share amounts)

We define FFO, a non-GAAP measure, consistent with the National Association of Real Estate Investment Trust’s definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, plus impairments of real estate assets, reduced by gains on sales of investment properties and extraordinary items. (1)

 

 

 

Three Months

 

Three Months

 

Year

 

Year

 

 

 

Ended 12/31/14

 

Ended 12/31/13

 

Ended 12/31/14

 

Ended 12/31/13

 

Net income available to common stockholders

 

$

71,018

 

$

53,854

 

$

227,558

 

$

203,634

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

Continuing operations

 

96,537

 

85,293

 

374,661

 

306,769

 

Discontinued operations

 

-

 

36

 

-

 

1,626

 

Depreciation of furniture, fixtures and equipment

 

(161

)

(86

)

(482

)

(288

)

Provisions for impairment on investment properties:

 

 

 

 

 

 

 

 

 

Continuing operations

 

1,450

 

-

 

4,126

 

290

 

Discontinued operations

 

510

 

-

 

510

 

2,738

 

Gain on sale of investment properties:

 

 

 

 

 

 

 

 

 

Continuing operations

 

(24,994

)

-

 

(39,205

)

-

 

Discontinued operations

 

(276

)

(14,276

)

(2,883

)

(64,743

)

Merger-related costs (1)

 

-

 

138

 

-

 

13,013

 

FFO adjustments allocable to noncontrolling interests

 

(378

)

(329

)

(1,396

)

(1,009

)

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders

 

$

143,706

 

$

124,630

 

$

562,889

 

$

462,030

 

FFO per common share, basic and diluted

 

$

0.64

 

$

0.61

 

$

2.58

 

$

2.41

 

Distributions paid to common stockholders

 

$

122,521

 

$

110,678

 

$

479,256

 

$

409,222

 

FFO in excess of distributions paid to common stockholders

 

$

21,185

 

$

13,952

 

$

83,633

 

$

52,808

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares used for FFO:

 

 

 

 

 

 

 

 

 

Basic

 

223,034,266

 

203,303,124

 

218,390,885

 

191,754,857

 

Diluted

 

223,262,633

 

203,326,838

 

218,450,863

 

191,781,622

 

 

(1)            FFO for the three and twelve months ended December 31, 2013, has been normalized to exclude ARCT merger-related costs.

 

ADJUSTED FUNDS FROM OPERATIONS (AFFO)

(dollars in thousands, except per share amounts)

We define AFFO as FFO adjusted for unique revenue and expense items, which the company believes are not as pertinent to the measurement of the company’s ongoing operating performance.  Most companies in our industry use a similar measurement to AFFO, but they may use the term “CAD” (for Cash Available for Distribution) or “FAD” (for Funds Available for Distribution).

 

 

 

Three Months

 

Three Months

 

Year

 

Year

 

 

 

Ended 12/31/14

 

Ended 12/31/13

 

Ended 12/31/14

 

Ended 12/31/13

 

Net income available to common stockholders

 

$

71,018

 

$

53,854

 

$

227,558

 

$

203,634

 

Cumulative adjustments to calculate FFO (1)

 

72,688

 

70,776

 

335,331

 

258,396

 

FFO available to common stockholders

 

143,706

 

124,630

 

562,889

 

462,030

 

Provisions for impairment on Crest properties

 

-

 

308

 

-

 

308

 

Excess of redemption value over carrying value of Class E preferred share redemption

 

-

 

-

 

6,015

 

-

 

Amortization of share-based compensation

 

4,306

 

6,550

 

11,959

 

20,785

 

Amortization of deferred financing costs (2)

 

1,328

 

1,219

 

4,804

 

4,436

 

Amortization of net mortgage premiums

 

(2,147

)

(2,522

)

(9,208

)

(9,481

)

(Gain) loss on early extinguishment of mortgage debt

 

99

 

-

 

(3,428

)

-

 

(Gain) loss on interest rate swaps

 

940

 

(188

)

1,349

 

(878

)

Capitalized leasing costs and commissions

 

(167

)

(137

)

(821

)

(1,280

)

Capitalized building improvements

 

(1,328

)

(2,468

)

(5,210

)

(7,227

)

Straight-line rent

 

(3,108

)

(3,631

)

(14,872

)

(13,742

)

Amortization of above and below-market leases

 

1,650

 

1,939

 

8,024

 

8,188

 

Other adjustments (3)

 

115

 

-

 

160

 

-

 

AFFO available to common stockholders

 

$

145,394

 

$

125,700

 

$

561,661

 

$

463,139

 

AFFO per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.65

 

$

0.62

 

$

2.57

 

$

2.42

 

Diluted

 

$

0.65

 

$

0.62

 

$

2.57

 

$

2.41

 

Distributions paid to common stockholders

 

$

122,521

 

$

110,678

 

$

479,256

 

$

409,222

 

AFFO in excess of distributions paid to common stockholders

 

$

22,873

 

$

15,022

 

$

82,405

 

$

53,917

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares used for AFFO:

 

 

 

 

 

 

 

 

 

Basic

 

223,034,266

 

203,303,124

 

218,390,885

 

191,754,857

 

Diluted

 

223,262,633

 

203,326,838

 

218,450,863

 

191,781,622

 

 

(1)    See FFO calculation above for reconciling items.

(2)    Includes the amortization of costs incurred and capitalized when our notes were issued in March 2003, November 2003, March 2005, September 2005, September 2006, September 2007, June 2010, June 2011, October 2012, July 2013, June 2014 and September 2014. Additionally, this includes the amortization of deferred financing costs incurred and capitalized in connection with our assumption of our mortgages payable and the issuance of our term loan. The deferred financing costs are being amortized over the lives of the respective mortgages and term loan. No costs associated with our credit facility agreements or annual fees paid to credit rating agencies have been included.

(3)    Includes adjustments allocable to both non-controlling interests and capital lease obligations.

 

6



 

HISTORICAL FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

(dollars in thousands, except per share amounts)

 

For the three months ended December 31,

 

2014

 

2013

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

71,018

 

$

53,854

 

$

28,542

 

$

34,941

 

$

31,814

 

Depreciation and amortization

 

96,376

 

85,243

 

42,428

 

34,314

 

25,045

 

Provisions for impairment on investment properties

 

1,960

 

-

 

4,472

 

27

 

42

 

Gain on sales of investment properties

 

(25,270

)

(14,276

)

(3,863

)

(1,205

)

(4,392

)

Merger-related costs

 

-

 

138

 

2,404

 

-

 

-

 

FFO adjustments allocable to noncontrolling interests

 

(378

)

(329

)

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

143,706

 

$

124,630

 

$

73,983

 

$

68,077

 

$

52,509

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted share

 

$

0.64

 

$

0.61

 

$

0.56

 

$

0.51

 

$

0.47

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

145,394

 

$

125,700

 

$

72,892

 

$

68,524

 

$

53,327

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO per diluted share

 

$

0.65

 

$

0.62

 

$

0.55

 

$

0.52

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid per share

 

$

0.549

 

$

0.546

 

$

0.454

 

$

0.436

 

$

0.432

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

223,262,633

 

203,326,838

 

132,979,552

 

132,609,319

 

112,067,874

 

 

 

 

For the year ended December 31,

 

2014

 

2013

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

227,558

 

$

203,634

 

$

114,538

 

$

132,779

 

$

106,531

 

Depreciation and amortization

 

374,179

 

308,107

 

151,058

 

121,941

 

95,858

 

Provisions for impairment on investment properties

 

4,636

 

3,028

 

5,139

 

405

 

213

 

Gain on sales of investment properties

 

(42,088

)

(64,743

)

(9,873

)

(5,733

)

(8,676

)

Merger-related costs

 

-

 

13,013

 

7,899

 

-

 

-

 

FFO adjustments allocable to noncontrolling interests

 

(1,396

)

(1,009

)

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

562,889

 

$

462,030

 

$

268,761

 

$

249,392

 

$

193,926

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted share

 

$

2.58

 

$

2.41

 

$

2.02

 

$

1.98

 

$

1.83

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

$

561,661

 

$

463,139

 

$

274,183

 

$

253,372

 

$

197,256

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO per diluted share

 

$

2.57

 

$

2.41

 

$

2.06

 

$

2.01

 

$

1.86

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid per share

 

$

2.192

 

$

2.147

 

$

1.772

 

$

1.737

 

$

1.722

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

218,450,863

 

191,781,622

 

132,884,933

 

126,189,399

 

105,942,721

 

 

7



 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

December 31, 2014 and 2013

(dollars in thousands, except per share data)

 

 

 

2014

 

2013

 

ASSETS

 

 

 

 

 

Real estate, at cost:

 

 

 

 

 

Land

 

$

3,046,372

 

$

2,791,147

 

Buildings and improvements

 

8,107,199

 

7,108,328

 

Total real estate, at cost

 

11,153,571

 

9,899,475

 

Less accumulated depreciation and amortization

 

(1,386,871

)

(1,114,888

)

Net real estate held for investment

 

9,766,700

 

8,784,587

 

Real estate held for sale, net

 

14,840

 

12,022

 

Net real estate

 

9,781,540

 

8,796,609

 

Cash and cash equivalents

 

3,852

 

10,257

 

Accounts receivable, net

 

64,386

 

39,323

 

Acquired lease intangible assets, net

 

1,039,724

 

935,459

 

Goodwill

 

15,470

 

15,660

 

Other assets, net

 

107,650

 

127,133

 

Total assets

 

$

11,012,622

 

$

9,924,441

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Distributions payable

 

$

43,675

 

$

41,452

 

Accounts payable and accrued expenses

 

123,287

 

102,511

 

Acquired lease intangible liabilities, net

 

220,469

 

148,250

 

Other liabilities

 

53,145

 

44,030

 

Line of credit payable

 

223,000

 

128,000

 

Term loan

 

70,000

 

70,000

 

Mortgages payable, net

 

852,575

 

783,360

 

Notes payable, net

 

3,785,372

 

3,185,480

 

Total liabilities

 

5,371,523

 

4,503,083

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock and paid in capital, par value $0.01 per share, 69,900,000 shares authorized, 16,350,000 shares issued and outstanding as of December 31, 2014 and 25,150,000 shares issued and outstanding as of December 31, 2013

 

395,378

 

609,363

 

Common stock and paid in capital, par value $0.01 per share, 370,100,000 shares authorized, 224,881,192 shares issued and outstanding as of December 31, 2014 and 207,485,073 shares issued and outstanding at December 31, 2013

 

6,464,987

 

5,767,878

 

Distributions in excess of net income

 

(1,246,964

)

(991,794

)

Total stockholders’ equity

 

5,613,401

 

5,385,447

 

Noncontrolling interests

 

27,698

 

35,911

 

Total equity

 

5,641,099

 

5,421,358

 

Total liabilities and equity

 

$

11,012,622

 

$

9,924,441

 

 

8



 

Realty Income Performance vs. Major Stock Indices

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

NASDAQ

 

 

 

Realty Income

 

REIT Index (1)

 

DJIA

 

S&P 500

 

Composite

 

 

 

Dividend

 

Total

 

Dividend

 

Total

 

Dividend

 

Total

 

Dividend

 

Total

 

Dividend

 

Total

 

 

 

yield

 

return (2)

 

yield

 

return (3)

 

yield

 

return (3)

 

yield

 

return (3)

 

yield

 

return (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10/18 to 12/31/1994

 

10.5

%

 

10.8

%

 

7.7

%

 

0.0

%

 

2.9

%

 

(1.6

%)

 

2.9

%

 

(1.2

%)

 

0.5

%

 

(1.7

%)

 

1995

 

8.3

%

 

42.0

%

 

7.4

%

 

15.3

%

 

2.4

%

 

36.9

%

 

2.3

%

 

37.6

%

 

0.6

%

 

39.9

%

 

1996

 

7.9

%

 

15.4

%

 

6.1

%

 

35.3

%

 

2.2

%

 

28.9

%

 

2.0

%

 

23.0

%

 

0.2

%

 

22.7

%

 

1997

 

7.5

%

 

14.5

%

 

5.5

%

 

20.3

%

 

1.8

%

 

24.9

%

 

1.6

%

 

33.4

%

 

0.5

%

 

21.6

%

 

1998

 

8.2

%

 

5.5

%

 

7.5

%

 

(17.5

%)

 

1.7

%

 

18.1

%

 

1.3

%

 

28.6

%

 

0.3

%

 

39.6

%

 

1999

 

10.5

%

 

(8.7

%)

 

8.7

%

 

(4.6

%)

 

1.3

%

 

27.2

%

 

1.1

%

 

21.0

%

 

0.2

%

 

85.6

%

 

2000

 

8.9

%

 

31.2

%

 

7.5

%

 

26.4

%

 

1.5

%

 

(4.7

%)

 

1.2

%

 

(9.1

%)

 

0.3

%

 

(39.3

%)

 

2001

 

7.8

%

 

27.2

%

 

7.1

%

 

13.9

%

 

1.9

%

 

(5.5

%)

 

1.4

%

 

(11.9

%)

 

0.3

%

 

(21.1

%)

 

2002

 

6.7

%

 

26.9

%

 

7.1

%

 

3.8

%

 

2.6

%

 

(15.0

%)

 

1.9

%

 

(22.1

%)

 

0.5

%

 

(31.5

%)

 

2003

 

6.0

%

 

21.0

%

 

5.5

%

 

37.1

%

 

2.3

%

 

28.3

%

 

1.8

%

 

28.7

%

 

0.6

%

 

50.0

%

 

2004

 

5.2

%

 

32.7

%

 

4.7

%

 

31.6

%

 

2.2

%

 

5.6

%

 

1.8

%

 

10.9

%

 

0.6

%

 

8.6

%

 

2005

 

6.5

%

 

(9.2

%)

 

4.6

%

 

12.2

%

 

2.6

%

 

1.7

%

 

1.9

%

 

4.9

%

 

0.9

%

 

1.4

%

 

2006

 

5.5

%

 

34.8

%

 

3.7

%

 

35.1

%

 

2.5

%

 

19.0

%

 

1.9

%

 

15.8

%

 

0.8

%

 

9.5

%

 

2007

 

6.1

%

 

3.2

%

 

4.9

%

 

(15.7

%)

 

2.7

%

 

8.8

%

 

2.1

%

 

5.5

%

 

0.8

%

 

9.8

%

 

2008

 

7.3

%

 

(8.2

%)

 

7.6

%

 

(37.7

%)

 

3.6

%

 

(31.8

%)

 

3.2

%

 

(37.0

%)

 

1.3

%

 

(40.5

%)

 

2009

 

6.6

%

 

19.3

%

 

3.7

%

 

28.0

%

 

2.6

%

 

22.6

%

 

2.0

%

 

26.5

%

 

1.0

%

 

43.9

%

 

2010

 

5.1

%

 

38.6

%

 

3.5

%

 

27.9

%

 

2.6

%

 

14.0

%

 

1.9

%

 

15.1

%

 

1.2

%

 

16.9

%

 

2011

 

5.0

%

 

7.3

%

 

3.8

%

 

8.3

%

 

2.8

%

 

8.3

%

 

2.3

%

 

2.1

%

 

1.3

%

 

(1.8

%)

 

2012

 

4.5

%

 

20.1

%

 

3.5

%

 

19.7

%

 

3.0

%

 

10.2

%

 

2.5

%

 

16.0

%

 

2.6

%

 

15.9

%

 

2013

 

5.8

%

 

(1.8

%)

 

3.9

%

 

2.9

%

 

2.3

%

 

29.6

%

 

2.0

%

 

32.4

%

 

1.4

%

 

38.3

%

 

2014

 

4.6

%

 

33.7

%

 

3.6

%

 

28.0

%

 

2.3

%

 

10.0

%

 

2.0

%

 

13.7

%

 

1.3

%

 

13.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compounded Average Annual Total Return (5)

 

 

 

 

17.1

%

 

 

 

 

11.4

%

 

 

 

 

10.3

%

 

 

 

 

9.7

%

 

 

 

 

9.4

%

 

 

Note:   All of these dividend yields are calculated as annualized dividends based on the last dividend paid in applicable time period divided by the closing price as of period end.  Dividend yield sources: NAREIT website and Bloomberg, except for the 1994 NASDAQ dividend yield which was sourced from Datastream / Thomson Financial.

 

(1)                 FTSE NAREIT US Equity REIT Index, as per NAREIT website.

 

(2)                 Calculated as the difference between the closing stock price as of period end less the closing stock price as of previous period, plus dividends paid in period, divided by closing stock price as of end of previous period.  Does not include reinvestment of dividends for the annual percentages.

 

(3)                 Includes reinvestment of dividends.  Source:  NAREIT website and Factset.

 

(4)                 Price only index, does not include dividends.  Source:  Factset.

 

(5)                 All of these Compounded Average Annual Total Return rates are calculated in the same manner: from Realty Income’s NYSE listing on October 18, 1994 through December 31, 2014, and (except for NASDAQ) assuming reinvestment of dividends. Past performance does not guarantee future performance.  Realty Income presents this data for informational purposes only and makes no representation about its future performance or how it will compare in performance to other indices in the future.

 

9



 

Property Type Diversification

 

The following table sets forth certain property type information regarding Realty Income’s property portfolio as of December 31, 2014 (dollars in thousands):

 

 

 

 

 

Approximate

 

Rental Revenue for

 

Percentage of

 

 

 

Number of

 

Leasable

 

the Quarter Ended

 

Rental

 

Property Type

 

Properties

 

Square Feet

 

December 31, 2014

(1)

Revenue

 

Retail

 

4,172

 

47,122,600

 

$

180,529

 

78.5

%

Industrial and distribution

 

82

 

16,137,500

 

23,610

 

10.3

 

Office

 

44

 

3,414,900

 

15,081

 

6.5

 

Manufacturing

 

14

 

3,875,200

 

5,616

 

2.4

 

Agriculture

 

15

 

184,500

 

5,267

 

2.3

 

Totals

 

4,327

 

70,734,700

 

$

230,103

 

100.0

%

 

(1)                 Includes rental revenue for all properties owned by Realty Income at December 31, 2014.  Excludes revenue of $44 from properties owned by Crest and $488 from sold properties that were included in continuing operations.

 

 

 

 

 

Tenant Diversification

 

The largest tenants based on percentage of total portfolio rental revenue at December 31, 2014 include the following:

 

Tenant

 

Number of Properties

 

% of Revenue

 

 

 

 

 

 

 

Walgreens

 

120

 

5.4%

 

FedEx

 

38

 

5.1%

 

Dollar General

 

502

 

4.9%

 

LA Fitness

 

46

 

4.6%

 

Family Dollar

 

454

 

4.5%

 

BJ’s Wholesale Clubs

 

15

 

2.8%

 

AMC Theatres

 

20

 

2.7%

 

Diageo

 

17

 

2.6%

 

Regal Cinemas

 

23

 

2.3%

 

Northern Tier Energy/Super America

 

134

 

2.2%

 

CVS Pharmacy

 

55

 

2.1%

 

Rite Aid

 

58

 

1.9%

 

TBC Corporation

 

149

 

1.9%

 

Circle K

 

168

 

1.8%

 

The Pantry

 

144

 

1.6%

 

Walmart/Sam’s Club

 

19

 

1.4%

 

NPC International

 

202

 

1.4%

 

GPM Investments/Fas Mart

 

136

 

1.4%

 

FreedomRoads/Camping World

 

18

 

1.2%

 

Smart & Final

 

36

 

1.2%

 

 

10



 

Industry Diversification

 

The following table sets forth certain information regarding Realty Income’s property portfolio classified according to the business of the respective tenants, expressed as a percentage of our total rental revenue:

 

 

 

 

Percentage of Rental Revenue(1)

 

 

 

For the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

For the Years Ended

 

 

 

December 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

 

 

2014

 

2014

 

2013

 

2012

 

2011

 

2010

 

2009

 

Retail industries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apparel stores

 

2.2

%

 

2.0

%

 

1.9

%

 

1.7

%

 

1.4

%

 

1.2

%

 

1.1

%

 

Automotive collision services

 

0.8

 

 

0.8

 

 

0.8

 

 

1.1

 

 

0.9

 

 

1.0

 

 

1.1

 

 

Automotive parts

 

1.4

 

 

1.3

 

 

1.2

 

 

1.0

 

 

1.2

 

 

1.4

 

 

1.5

 

 

Automotive service

 

1.8

 

 

1.8

 

 

2.1

 

 

3.1

 

 

3.7

 

 

4.7

 

 

4.8

 

 

Automotive tire services

 

3.1

 

 

3.2

 

 

3.6

 

 

4.7

 

 

5.6

 

 

6.4

 

 

6.9

 

 

Book stores

 

*

 

 

*

 

 

*

 

 

0.1

 

 

0.1

 

 

0.1

 

 

0.2

 

 

Child care

 

2.2

 

 

2.2

 

 

2.8

 

 

4.5

 

 

5.2

 

 

6.5

 

 

7.3

 

 

Consumer electronics

 

0.3

 

 

0.3

 

 

0.3

 

 

0.5

 

 

0.5

 

 

0.6

 

 

0.7

 

 

Convenience stores

 

9.8

 

 

10.1

 

 

11.2

 

 

16.3

 

 

18.5

 

 

17.1

 

 

16.9

 

 

Crafts and novelties

 

0.5

 

 

0.5

 

 

0.5

 

 

0.3

 

 

0.2

 

 

0.3

 

 

0.3

 

 

Dollar stores

 

9.5

 

 

9.6

 

 

6.2

 

 

2.2

 

 

-

 

 

-

 

 

-

 

 

Drug stores

 

9.5

 

 

9.5

 

 

8.1

 

 

3.5

 

 

3.8

 

 

4.1

 

 

4.3

 

 

Education

 

0.4

 

 

0.4

 

 

0.4

 

 

0.7

 

 

0.7

 

 

0.8

 

 

0.9

 

 

Entertainment

 

0.5

 

 

0.5

 

 

0.6

 

 

0.9

 

 

1.0

 

 

1.2

 

 

1.3

 

 

Equipment services

 

0.1

 

 

0.1

 

 

0.1

 

 

0.1

 

 

0.2

 

 

0.2

 

 

0.2

 

 

Financial services

 

1.4

 

 

1.4

 

 

1.5

 

 

0.2

 

 

0.2

 

 

0.2

 

 

0.2

 

 

General merchandise

 

1.4

 

 

1.2

 

 

1.1

 

 

0.6

 

 

0.6

 

 

0.8

 

 

0.8

 

 

Grocery stores

 

3.1

 

 

3.0

 

 

2.9

 

 

3.7

 

 

1.6

 

 

0.9

 

 

0.7

 

 

Health and fitness

 

7.0

 

 

7.0

 

 

6.3

 

 

6.8

 

 

6.4

 

 

6.9

 

 

5.9

 

 

Health care

 

1.0

 

 

1.1

 

 

1.1

 

 

-

 

 

-

 

 

-

 

 

-

 

 

Home furnishings

 

0.7

 

 

0.7

 

 

0.9

 

 

1.0

 

 

1.1

 

 

1.3

 

 

1.3

 

 

Home improvement

 

2.1

 

 

1.7

 

 

1.6

 

 

1.5

 

 

1.7

 

 

2.0

 

 

2.2

 

 

Jewelry

 

0.1

 

 

0.1

 

 

0.1

 

 

-

 

 

-

 

 

-

 

 

-

 

 

Motor vehicle dealerships

 

1.5

 

 

1.6

 

 

1.6

 

 

2.1

 

 

2.2

 

 

2.6

 

 

2.7

 

 

Office supplies

 

0.4

 

 

0.4

 

 

0.5

 

 

0.8

 

 

0.9

 

 

0.9

 

 

1.0

 

 

Pet supplies and services

 

0.7

 

 

0.7

 

 

0.8

 

 

0.6

 

 

0.7

 

 

0.9

 

 

0.9

 

 

Restaurants - casual dining

 

4.2

 

 

4.3

 

 

5.1

 

 

7.3

 

 

10.9

 

 

13.4

 

 

13.7

 

 

Restaurants - quick service

 

3.8

 

 

3.7

 

 

4.4

 

 

5.9

 

 

6.6

 

 

7.7

 

 

8.3

 

 

Shoe stores

 

0.1

 

 

0.1

 

 

0.1

 

 

0.1

 

 

0.2

 

 

0.1

 

 

-

 

 

Sporting goods

 

1.6

 

 

1.6

 

 

1.7

 

 

2.5

 

 

2.7

 

 

2.7

 

 

2.6

 

 

Theaters

 

5.3

 

 

5.3

 

 

6.2

 

 

9.4

 

 

8.8

 

 

8.9

 

 

9.2

 

 

Transportation services

 

0.1

 

 

0.1

 

 

0.1

 

 

0.2

 

 

0.2

 

 

0.2

 

 

0.2

 

 

Wholesale clubs

 

4.1

 

 

4.1

 

 

3.9

 

 

3.2

 

 

0.7

 

 

-

 

 

-

 

 

Other

 

*

 

 

*

 

 

0.1

 

 

0.1

 

 

0.1

 

 

0.3

 

 

1.1

 

 

Retail industries

 

80.7

%

 

80.4

%

 

79.8

%

 

86.7

%

 

88.6

%

 

95.4

%

 

98.3

%

 

 

11



 

Industry Diversification (continued)

 

 

 

Percentage of Rental Revenue(1)

 

 

 

For the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

For the Years Ended

 

 

 

December 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

Dec 31,

 

 

 

2014

 

2014  

 

2013  

 

2012  

 

2011  

 

2010  

 

2009  

 

Non-retail industries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace

 

1.2

 

 

1.2

 

1.2

 

0.9

 

0.5

 

-

 

-

 

Beverages

 

2.7

 

 

2.8

 

3.3

 

5.1

 

5.6

 

3.0

 

-

 

Consumer appliances

 

0.5

 

 

0.5

 

0.6

 

0.1

 

-

 

-

 

-

 

Consumer goods

 

0.9

 

 

0.9

 

1.0

 

0.1

 

-

 

-

 

-

 

Crafts and novelties

 

0.1

 

 

0.1

 

0.1

 

-

 

-

 

-

 

-

 

Diversified industrial

 

0.6

 

 

0.5

 

0.2

 

0.1

 

-

 

-

 

-

 

Electric utilities

 

0.1

 

 

0.1

 

*

 

-

 

-

 

-

 

-

 

Equipment services

 

0.5

 

 

0.5

 

0.4

 

0.3

 

0.2

 

-

 

-

 

Financial services

 

0.4

 

 

0.4

 

0.5

 

0.4

 

0.3

 

-

 

-

 

Food processing

 

1.3

 

 

1.4

 

1.5

 

1.3

 

0.7

 

-

 

-

 

General merchandise

 

0.3

 

 

0.3

 

-

 

-

 

-

 

-

 

-

 

Government services

 

1.2

 

 

1.3

 

1.4

 

0.1

 

0.1

 

0.1

 

0.1

 

Health care

 

0.7

 

 

0.7

 

0.8

 

*

 

*

 

-

 

-

 

Home furnishings

 

0.2

 

 

0.2

 

0.2

 

-

 

-

 

-

 

-

 

Insurance

 

0.1

 

 

0.1

 

0.1

 

*

 

-

 

-

 

-

 

Machinery

 

0.2

 

 

0.2

 

0.2

 

0.1

 

-

 

-

 

-

 

Other manufacturing

 

0.7

 

 

0.7

 

0.6

 

-

 

-

 

-

 

-

 

Packaging

 

0.8

 

 

0.8

 

0.9

 

0.7

 

0.4

 

-

 

-

 

Paper

 

0.1

 

 

0.1

 

0.2

 

0.1

 

0.1

 

-

 

-

 

Shoe stores

 

0.7

 

 

0.8

 

0.9

 

-

 

-

 

-

 

-

 

Telecommunications

 

0.7

 

 

0.7

 

0.7

 

0.8

 

0.7

 

-

 

-

 

Transportation services

 

5.1

 

 

5.1

 

5.3

 

2.2

 

1.6

 

-

 

-

 

Other

 

0.2

 

 

0.2

 

0.1

 

1.0

 

1.2

 

1.5

 

1.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-retail industries

 

19.3

%

 

19.6

%

20.2

%

13.3

%

11.4

%

4.6

%

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

100.0

%

 

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

*                    Less than 0.1%

 

(1)                 Includes rental revenue for all properties owned by Realty Income at the end of each period presented, including revenue from properties reclassified as discontinued operations. Excludes revenue from properties owned by Crest Net Lease, Inc., or Crest.

 

12



 

Lease Expirations

 

The following table sets forth certain information regarding Realty Income’s property portfolio regarding the timing of the lease term expirations (excluding rights to extend a lease at the option of the tenant) on our 4,238 net leased, single-tenant properties as of December 31, 2014 (dollars in thousands):

 

 

 

Total Portfolio(1)

 

Initial Expirations(3)

 

Subsequent Expirations(4)

 

 

 

 

 

 

 

 

 

Rental

 

 

 

 

 

Rental

 

 

 

 

 

Rental

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

Revenue

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

for the

 

 

 

 

 

for the

 

 

 

 

 

for the

 

 

 

 

 

Number

 

 

 

Quarter

 

% of

 

 

 

Quarter

 

% of

 

 

 

Quarter

 

% of

 

 

 

of Leases

 

Approx.

 

Ended

 

Total

 

Number

 

Ended

 

Total

 

Number

 

Ended

 

Total

 

 

 

Expiring

 

Leasable

 

Dec 31,

 

Rental

 

of Leases

 

Dec 31,

 

Rental

 

of Leases

 

Dec 31,

 

Rental

 

Year

 

Retail

 

Non-Retail

 

Sq. Feet

 

2014 (2)

 

Revenue

 

Expiring

 

2014

 

Revenue

 

Expiring

 

2014

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

142

 

-

 

784,600

 

$

3,058

 

1.4

%

68

 

$

1,554

 

0.7

%

74

 

$

1,504

 

0.7

%

2016

 

203

 

1

 

1,236,800

 

4,719

 

2.1

 

121

 

2,823

 

1.3

 

83

 

1,896

 

0.8

 

2017

 

207

 

1

 

2,160,200

 

6,667

 

2.9

 

49

 

2,954

 

1.3

 

159

 

3,713

 

1.6

 

2018

 

286

 

10

 

4,024,800

 

11,913

 

5.3

 

169

 

8,347

 

3.7

 

127

 

3,566

 

1.6

 

2019

 

238

 

11

 

3,934,400

 

13,429

 

5.9

 

169

 

11,242

 

4.9

 

80

 

2,187

 

1.0

 

2020

 

133

 

12

 

3,818,800

 

10,473

 

4.6

 

105

 

9,256

 

4.1

 

40

 

1,217

 

0.5

 

2021

 

186

 

13

 

5,493,600

 

14,486

 

6.4

 

188

 

13,907

 

6.1

 

11

 

579

 

0.3

 

2022

 

225

 

18

 

7,441,700

 

15,136

 

6.7

 

221

 

14,480

 

6.4

 

22

 

656

 

0.3

 

2023

 

352

 

20

 

6,475,800

 

21,741

 

9.6

 

359

 

21,073

 

9.3

 

13

 

668

 

0.3

 

2024

 

179

 

10

 

3,280,000

 

9,552

 

4.2

 

184

 

9,390

 

4.1

 

5

 

162

 

0.1

 

2025

 

311

 

10

 

4,256,100

 

17,994

 

7.9

 

300

 

17,393

 

7.6

 

21

 

601

 

0.3

 

2026

 

234

 

4

 

3,214,500

 

12,354

 

5.4

 

234

 

12,252

 

5.4

 

4

 

102

 

*

 

2027

 

467

 

3

 

5,238,400

 

18,820

 

8.3

 

468

 

18,781

 

8.3

 

2

 

39

 

*

 

2028

 

284

 

5

 

6,037,700

 

16,178

 

7.1

 

287

 

16,122

 

7.1

 

2

 

56

 

*

 

2029

 

320

 

3

 

4,973,500

 

12,961

 

5.7

 

317

 

12,789

 

5.6

 

6

 

172

 

0.1

 

2030 - 2043

 

317

 

33

 

6,795,400

 

37,525

 

16.5

 

347

 

37,493

 

16.5

 

3

 

32

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

4,084

 

154

 

69,166,300

 

$

227,006

 

100.0

%

3,586

 

$

209,856

 

92.4

%

652

 

$

17,150

 

7.6

%

 

* Less than 0.1%

 

(1) Excludes 19 multi-tenant properties and 70 vacant properties. The lease expirations for properties under construction are based on the estimated date of completion of those properties.

 

(2) Excludes revenue of $3,097 from 19 multi-tenant properties and from 70 vacant properties at December 31, 2014, $488 from sold properties included in continuing operations and $44 from properties owned by Crest.

 

(3) Represents leases to the initial tenant of the property that are expiring for the first time.

 

(4) Represents lease expirations on properties in the portfolio which have previously been renewed, extended or re-tenanted.

 

13



 

Geographic Diversification

 

The following table sets forth certain state-by-state information regarding Realty Income’s property portfolio as of December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

Approximate

 

Rental Revenue for

 

Percentage of

 

 

 

Number of

 

Percent

 

Leasable

 

the Quarter Ended

 

Rental

 

State

 

Properties

 

Leased

 

Square Feet

 

December 31, 2014

(1)

Revenue

 

Alabama

 

128

 

98

%

1,039,500

 

$

3,485

 

1.5

%

Alaska

 

3

 

100

 

275,900

 

503

 

0.2

 

Arizona

 

113

 

96

 

1,577,700

 

6,212

 

2.7

 

Arkansas

 

53

 

98

 

782,600

 

1,660

 

0.7

 

California

 

164

 

100

 

5,221,500

 

24,029

 

10.4

 

Colorado

 

72

 

97

 

1,045,400

 

3,929

 

1.7

 

Connecticut

 

25

 

96

 

536,900

 

2,564

 

1.1

 

Delaware

 

17

 

100

 

78,300

 

632

 

0.3

 

Florida

 

321

 

99

 

3,331,400

 

13,522

 

5.9

 

Georgia

 

237

 

98

 

3,362,200

 

10,085

 

4.4

 

Hawaii

 

--

 

--

 

--

 

--

 

--

 

Idaho

 

12

 

100

 

87,000

 

457

 

0.2

 

Illinois

 

163

 

99

 

4,590,800

 

12,933

 

5.6

 

Indiana

 

133

 

100

 

1,332,700

 

5,491

 

2.4

 

Iowa

 

35

 

94

 

2,751,700

 

3,400

 

1.5

 

Kansas

 

84

 

99

 

1,467,400

 

3,181

 

1.4

 

Kentucky

 

57

 

96

 

925,900

 

3,166

 

1.4

 

Louisiana

 

89

 

99

 

1,011,200

 

2,940

 

1.3

 

Maine

 

10

 

100

 

145,300

 

894

 

0.4

 

Maryland

 

34

 

100

 

791,100

 

4,404

 

1.9

 

Massachusetts

 

81

 

98

 

751,100

 

3,486

 

1.5

 

Michigan

 

114

 

98

 

1,118,000

 

3,673

 

1.6

 

Minnesota

 

155

 

100

 

1,209,600

 

7,421

 

3.2

 

Mississippi

 

122

 

98

 

1,566,100

 

3,882

 

1.7

 

Missouri

 

137

 

97

 

2,776,000

 

8,177

 

3.5

 

Montana

 

1

 

100

 

5,400

 

13

 

*

 

Nebraska

 

31

 

100

 

708,700

 

1,758

 

0.8

 

Nevada

 

22

 

95

 

413,000

 

1,289

 

0.6

 

New Hampshire

 

20

 

100

 

320,100

 

1,511

 

0.7

 

New Jersey

 

67

 

99

 

577,300

 

3,604

 

1.6

 

New Mexico

 

31

 

100

 

302,500

 

897

 

0.4

 

New York

 

86

 

98

 

2,198,700

 

10,938

 

4.7

 

North Carolina

 

148

 

99

 

1,524,600

 

5,711

 

2.5

 

North Dakota

 

7

 

100

 

66,000

 

118

 

*

 

Ohio

 

216

 

98

 

5,179,600

 

12,327

 

5.4

 

Oklahoma

 

123

 

99

 

1,450,600

 

3,660

 

1.6

 

Oregon

 

25

 

100

 

525,400

 

1,957

 

0.9

 

Pennsylvania

 

147

 

99

 

1,792,400

 

7,235

 

3.1

 

Rhode Island

 

4

 

100

 

157,200

 

808

 

0.3

 

South Carolina

 

132

 

99

 

970,100

 

4,413

 

1.9

 

South Dakota

 

11

 

100

 

133,500

 

244

 

0.1

 

Tennessee

 

197

 

96

 

2,584,600

 

6,423

 

2.8

 

Texas

 

439

 

98

 

8,136,900

 

22,309

 

9.7

 

Utah

 

15

 

100

 

760,000

 

1,398

 

0.6

 

Vermont

 

5

 

100

 

98,000

 

480

 

0.2

 

Virginia

 

141

 

99

 

2,872,700

 

7,139

 

3.1

 

Washington

 

38

 

97

 

415,300

 

1,768

 

0.8

 

West Virginia

 

12

 

100

 

261,200

 

984

 

0.4

 

Wisconsin

 

43

 

98

 

1,456,200

 

2,781

 

1.2

 

Wyoming

 

3

 

100

 

21,100

 

63

 

*

 

Puerto Rico

 

4

 

100

 

28,300

 

149

 

0.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals\Average

 

4,327

 

98

%

70,734,700

 

$

230,103

 

100.0

%

 

*       Less than 0.1%

 

(1)   Includes rental revenue for all properties owned by Realty Income at December 31, 2014.  Excludes revenue of $44 from properties owned by Crest and $488 from sold properties that were included in continuing operations.

 

14